The note is the current scenario (Base). Download PDF renders this page on the server, fonts and colours exact; Print uses the browser.
Model Note · CONTAINER CORP OF IND LTD · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
CONTAINER CORP OF IND LTD Discounted cash flow · base FY26
CONTAINER CORP OF IND LTD
Value per share, this model₹177
CMP 2026-09-10₹499.25
Difference(64.6)%
Growth the CMP implies30.4%/yr
This note states the assumptions and the arithmetic of one model of CONTAINER CORP OF IND LTD, built on its filed FY26 consolidated statements. The value is the outcome of the assumptions below and nothing else; it is not a fair value, a target or a recommendation.
Assumptions
Input
This model
Filed reference
Revenue growth, 5 years
2% a year
FY26 2.2% · 5-yr CAGR 7.2%
EBITDA margin
21.5%
FY26 21.5% · 5-yr average 22.2%
Depreciation · capex, % of revenue
6.8% · 11.9%, fading to 1.2× depreciation
FY26 6.8% · 11.9%
Working capital, % of added revenue · tax
3.3% · 25%
12 working-capital days · effective 25.0%
Discount rate
11.00%
1-yr beta 1.12
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹(630) · ₹0 · ₹0 cr
FY26 net debt ₹(630) cr
Shares
76.16 crore
76.16 crore today
Source: SEBI results XBRL as filed with BSE/NSE, exchange prices; the reader's assumptions.
Projected cash flow to the firm
₹ crore
FY26
FY27
FY28
FY29
FY30
FY31
Revenue
9,079
9,261
9,446
9,635
9,827
10,024
growth %
2.2
2.0
2.0
2.0
2.0
2.0
EBITDA
1,950
1,991
2,031
2,071
2,113
2,155
Depreciation
(616)
(630)
(642)
(655)
(668)
(682)
NOPAT
1,001
1,021
1,041
1,062
1,083
1,105
less capex
(1,083)
(1,102)
(1,036)
(966)
(894)
(818)
less working-capital build
—
(6)
(6)
(6)
(6)
(6)
Free cash flow to firm
—
543
642
745
852
962
Present value
515
549
574
591
602
Source: the model; base year as filed.
Every figure is the reader's model over filed numbers · No rating, target or fair value is expressedmarketping.in
Model Note · CONTAINER CORP OF IND LTD · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
2,830
PV of the terminal value (78% of EV)
9,994
Enterprise value
12,825
less net debt
630
less non-controlling interest
0
add non-operating investments
0
Equity value
13,455
÷ 76.16 crore shares
₹177
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
182
195
211
230
254
10.5%
169
179
192
208
227
11.0%
157
166
177
189
204
11.5%
147
154
163
174
186
12.0%
138
144
152
161
171
Source: the model; n/a where terminal growth reaches the discount rate.
Statement
This note is the reader's own model over publicly filed information: SEBI results XBRL filed with BSE and NSE and exchange price data, assembled by MarketPing software; every assumption above is the reader's. It contains no research recommendation, no price target and no opinion by MarketPing on the merits of any security, and is not a research report within the meaning of the SEBI (Research Analysts) Regulations, 2014, Regulation 2(1)(w)(vii). Historical per-share figures are on the current share count. Where a figure is unavailable the table shows a dash rather than an estimate. Nothing here constitutes investment advice, an offer or a solicitation.
Every figure is the reader's model over filed numbers · No rating, target or fair value is expressedmarketping.in
